Union Bankshares Reports First Quarter Results

April 20, 2016 7:30 AM EDT

RICHMOND, Va., April 20, 2016 /PRNewswire/ -- Union Bankshares Corporation (the "Company" or "Union") (NASDAQ: UBSH) today reported net income of $17.0 million and earnings per share of $0.38 for its first quarter ended March 31, 2016.  The quarterly results represent an increase of $1.3 million, or 8.0%, in net income from the first quarter of 2015 and a decrease of $853,000, or 4.8%, in net income from the prior quarter.  Earnings per share of $0.38 for the current quarter represent an increase of $0.03, or 8.6%, in earnings per share from the first quarter of 2015 and a decrease of $0.02, or 5.0%, in earnings per share from the fourth quarter of 2015.

"Union's first quarter results continued to demonstrate steady progress toward achievement of our strategic objectives that will enable Union to consistently generate profitable growth for our shareholders," said G. William Beale, president and chief executive officer for Union Bankshares Corporation.  "Commercial loans grew at a 7.7% annualized rate during the quarter as our lending teams continued the robust loan production momentum they generated in 2015.  Asset quality continued to be strong and we are pleased to note that the net interest margin expanded during the quarter as a result of increased short term market interest rates.  As part of our continuing effort to improve efficiency, we recently consolidated three in-store branches in Winchester into a new stand-alone branch in the market and closed a branch in Middleburg. 

In addition, we were pleased to recently announce that we agreed to acquire Old Dominion Capital Management, Inc., a Charlottesville Virginia based registered investment advisor with nearly $300 million in assets under management.  Acquisitions such as this are an important part of our Company's strategic plan to grow our wealth management business by expanding the reach and capabilities of our wealth management team by adding assets under management, new investment strategies and advisor talent.

Going forward, we remain focused on leveraging Union's unique franchise for sustainable growth and to deliver top-tier financial performance for our shareholders over the long term."

Select highlights for the first quarter include:

  • Net income for the community bank segment was $16.9 million, or $0.38 per share, for the first quarter of 2016, compared to $16.0 million, or $0.36 per share, for the first quarter of 2015 and $17.9 million, or $0.40 per share, for the fourth quarter of 2015.
  • The mortgage segment reported net income of $54,000 for the first quarter of 2016, an improvement from a net loss of $267,000 in the first quarter of 2015 and a net loss of $90,000 in the fourth quarter of 2015. 
  • First quarter net income includes after-tax branch closure costs of approximately $195,000 related to the previously announced 2016 branch closures.
  • Loans held for investment grew $109.0 million, or 7.7% (annualized), from December 31, 2015 and increased $417.4 million, or 7.8%, from March 31, 2015, adjusting for the sale of the credit card portfolio in the third quarter of 2015.  Average loans increased $97.6 million, or 7.0% (annualized), from the prior quarter and increased $373.8 million, or 7.0%, from the same quarter in the prior year.
  • Period-end deposits decreased $18.0 million, or 1.2% (annualized), from December 31, 2015 and increased $275.8 million, or 4.9%, from March 31, 2015.  Average deposits decreased $6.0 million, or 0.4% (annualized), from the prior quarter and increased $259.5 million, or 4.6%, from the prior year.

NET INTEREST INCOME

Tax-equivalent net interest income was $66.2 million, an increase of $1.3 million from the fourth quarter of 2015, primarily driven by higher earning asset balances and yields.  The first quarter tax-equivalent net interest margin increased 6 basis points to 3.82% from 3.76% in the previous quarter.  Core tax-equivalent net interest margin (which excludes the 6 and 7 basis point impact of acquisition accounting accretion in the current and prior quarter, respectively) increased 7 basis points to 3.76% from 3.69% in the previous quarter.  The increase in the core tax-equivalent net interest margin was principally due to the 8 basis point increase in interest-earning asset yields partially offset by the 1 basis point increase in cost of funds.  The increase in interest-earning asset yields was primarily driven by higher loan yields and higher investment yields in the current quarter, resulting from the impact of re-pricing variable-rate earning assets due to increased short term market interest rates.

The Company's fully taxable equivalent net interest margin includes the impact of acquisition accounting fair value adjustments.  During the first quarter, net accretion related to acquisition accounting declined by $216,000, or 15.9%, from the prior quarter to $1.1 million for the quarter ended March 31, 2016.  The fourth quarter of 2015, first quarter of 2016, and remaining estimated net accretion impact are reflected in the following table (dollars in thousands):

Accretion

Accretion (Amortization)

Loan

Borrowings

Total

For the quarter ended December 31, 2015

$

1,300

$

62

$

1,362

For the quarter ended March 31, 2016

1,084

62

1,146

For the remaining nine months of 2016

3,047

271

3,318

For the years ending:

2017

4,018

170

4,188

2018

3,572

(143)

3,429

2019

2,718

(286)

2,432

2020

2,067

(301)

1,766

2021

1,879

(316)

1,563

Thereafter

8,910

(5,306)

3,604

 

ASSET QUALITY/LOAN LOSS PROVISION

Overview During the first quarter, the Company experienced declines in past due and nonaccrual loan levels and other real estate owned ("OREO") balances from the prior year.  Past due loans decreased from the prior quarter while nonaccrual loans increased from the prior quarter, as loans were moved from past due status to nonaccrual status during the current quarter.  The combined past due and nonaccrual loan balances decreased $6.7 million, or 12.3%, from the previous quarter.  The loan loss provision and allowance for loan loss increased from the prior quarter due to loan growth in the current quarter. 

All nonaccrual and past due loan metrics discussed below exclude purchased credit impaired loans ("PCI") totaling $70.1 million (net of fair value mark of $16.2 million).

Nonperforming Assets ("NPAs")

At March 31, 2016, NPAs totaled $27.3 million, a decrease of $15.5 million, or 36.2%, from March 31, 2015 and an increase of $103,000, or 0.4%, from December 31, 2015.  In addition, NPAs as a percentage of total outstanding loans declined 32 basis points from 0.79% a year earlier and decreased 1 basis point from 0.48% last quarter to 0.47% in the current quarter.  The following table shows a summary of asset quality balances at the quarter ended (dollars in thousands):

March 31,

December 31,

September 30,

June 30,

March 31,

2016

2015

2015

2015

2015

Nonaccrual loans, excluding PCI loans

$

13,092

$

11,936

$

12,966

$

9,521

$

17,385

Foreclosed properties

10,941

11,994

18,789

18,917

21,727

Former bank premises

3,305

3,305

3,305

3,305

3,707

Total nonperforming assets

$

27,338

$

27,235

$

35,060

$

31,743

$

42,819

 

The following table shows the activity in nonaccrual loans for the quarter ended (dollars in thousands):

March 31,

December 31,

September 30,

June 30,

March 31,

2016

2015

2015

2015

2015

Beginning Balance

$

11,936

$

12,966

$

9,521

$

17,385

$

19,255

Net customer payments

(1,204)

(1,493)

(1,104)

(4,647)

(2,996)

Additions

5,150

2,344

5,213

581

4,379

Charge-offs

(1,446)

(1,245)

(541)

(2,171)

(3,107)

Loans returning to accruing status

(932)

(402)

(123)

(919)

(53)

Transfers to OREO

(412)

(234)

-

(708)

(93)

Ending Balance

$

13,092

$

11,936

$

12,966

$

9,521

$

17,385

 

During the first quarter, the additions to nonaccrual loans were comprised of several smaller credit relationships, the majority of which were secured by residential 1-4 family property.

The following table shows the activity in OREO for the quarter ended (dollars in thousands):

March 31,

December 31,

September 30,

June 30,

March 31,

2016

2015

2015

2015

2015

Beginning Balance

$

15,299

$

22,094

$

22,222

$

25,434

$

28,118

Additions of foreclosed property

456

234

1,082

904

158

Additions of former bank premises

-

1,822

-

-

402

Capitalized improvements

-

-

9

243

56

Valuation adjustments

(126)

(4,229)

(473)

(710)

(590)

Proceeds from sales

(1,390)

(4,961)

(767)

(3,511)

(2,748)

Gains (losses) from sales

7

339

21

(138)

38

Ending Balance

$

14,246

$

15,299

$

22,094

$

22,222

$

25,434

 

During the first quarter, the majority of sales of OREO were related to land and residential real estate.

Past Due Loans Past due loans still accruing interest totaled $35.1 million, or 0.61% of total loans, at March 31, 2016 compared to $42.7 million, or 0.79%, a year ago and $42.9 million, or 0.76%, at December 31, 2015.  At March 31, 2016, loans past due 90 days or more and accruing interest totaled $5.7 million, or 0.10% of total loans, compared to $7.9 million, or 0.15%, a year ago and $5.8 million, or 0.10%, at December 31, 2015. 

Net Charge-offs For the first quarter, net charge-offs were $2.2 million, or 0.15% on an annualized basis, compared to $3.2 million, or 0.24%, for the same quarter last year and $1.2 million, or 0.09%, for the fourth quarter of 2015. 

Provision The provision for loan losses for the current quarter was $2.5 million, an increase of $754,000 compared to the same quarter a year ago and an increase of $494,000 compared to the previous quarter.  The increase in provision for loan losses in the current quarter compared to the prior periods was primarily driven by higher loan balances.  Additionally, a $100,000 provision was recognized during the current quarter for unfunded loan commitments, resulting in a total of $2.6 million in provision for credit losses for the quarter.

Allowance for Loan Losses The allowance for loan losses ("ALL") increased $352,000 from December 31, 2015 to $34.4 million at March 31, 2016 primarily due to loan growth during the quarter.  The allowance for loan losses as a percentage of the total loan portfolio was 0.60% at March 31, 2016, 0.60% at December 31, 2015, and 0.57% at March 31, 2015.  The ALL as a percentage of the total loan portfolio, adjusted for purchase accounting (non-GAAP), was 0.95% at March 31, 2016, a decrease from 0.98% from the prior quarter and a decrease from 1.03% from the quarter ended March 31, 2015.  In acquisition accounting, there is no carryover of previously established allowance for loan losses, as acquired loans are recorded at fair value.

The nonaccrual loan coverage ratio was 262.8% at March 31, 2016, compared to 285.3% at December 31, 2015 and 178.2% at March 31, 2015.  The current level of the allowance for loan losses reflects specific reserves related to nonperforming loans, current risk ratings on loans, net charge-off activity, loan growth, delinquency trends, and other credit risk factors that the Company considers important in assessing the adequacy of the allowance for loan losses. 

NONINTEREST INCOME

Noninterest income decreased $1.1 million, or 6.5%, to $15.9 million for the quarter ended March 31, 2016 from $17.0 million in the prior quarter, primarily driven by lower gains on the sales of securities and the net benefit from the sale of the credit card portfolio recorded in the fourth quarter of 2015.  Excluding these items, noninterest income increased $505,000, or 3.3%, from the prior quarter.  Loan-related interest rate swap fees were $662,000 higher and income from bank owned life insurance was $209,000 higher than the prior quarter.  Customer-related fee income decreased $339,000, primarily driven by lower overdraft fees and lower wealth management income, partially offset by higher safe deposit box rent income.  Gains on the sale of securities decreased $670,000 from $813,000 in the prior quarter to $143,000 in the first quarter of 2016. 

Mortgage banking income remained relatively flat, experiencing a modest decline of $39,000, or 1.8%, from the prior quarter to $2.2 million in the first quarter of 2016.  Included in mortgage banking income were unrealized gains on mortgage banking derivatives of $175,000 in the current quarter compared to unrealized gains of $2,000 in the prior quarter.  Mortgage loan originations decreased by $14.8 million, or 13.1%, in the current quarter to $98.2 million from $113.0 million in the fourth quarter of 2015.  Of the mortgage loan originations in the current quarter, 38.0% were refinances, which was an increase from 36.2% in the prior quarter.

NONINTEREST EXPENSE

Noninterest expense decreased $204,000, or 0.4%, to $54.3 million for the quarter ended March 31, 2016 from $54.5 million in the prior quarter.  OREO and credit-related costs decreased $3.9 million related to lower valuation adjustments, as the Company recorded $4.2 million in valuation adjustments in the prior quarter related to updated appraisals on two large OREO properties.  This decrease was offset by increased salary and benefit expenses of $2.8 million primarily related to seasonal increases in payroll taxes and annual merit adjustments as well as increased group insurance and incentive compensation costs.  Professional fees increased $687,000 due to higher audit and project-related consulting expenses, and marketing expenses increased $563,000 primarily related to the timing of advertising campaigns and higher public relations expenses.  Noninterest expense in the first quarter included branch closure costs of approximately $300,000 related to previously announced 2016 branch closures.

BALANCE SHEET

At March 31, 2016, total assets were $7.8 billion, an increase of $139.3 million from December 31, 2015 and an increase of $444.1 million from March 31, 2015.  The increase in assets was mostly related to loan growth.

At March 31, 2016, loans held for investment were $5.8 billion, an increase of $109.0 million, or 7.7% (annualized), from December 31, 2015, while average loans increased $97.6 million, or 7.0% (annualized), from the prior quarter.  Adjusted for the sale of the credit card portfolio that occurred in the third quarter of 2015, loans held for investment increased $417.4 million, or 7.8%, from March 31, 2015, while average loans increased $373.8 million, or 7.0 %, from the prior year.

At March 31, 2016, total deposits were $5.9 billion, a decrease of $18.0 million, or 1.2% (annualized), from December 31, 2015, while average deposits decreased $6.0 million, or 0.4% (annualized), from December 31, 2015.  The net decrease in deposits from the prior quarter was primarily related to declines in noninterest-bearing deposits, NOW accounts, and time deposits, partially offset by increases in money markets and savings accounts.  Total deposits increased $275.8 million, or 4.9%, from March 31, 2015, while average deposits increased $259.5 million, or 4.6%, from the prior year.

At March 31, 2016, December 31, 2015, and March 31, 2015, respectively, the Company had a common equity Tier 1 capital ratio of 10.26%, 10.55%, and 10.86%; a Tier 1 capital ratio of 11.64%, 11.93%, and 12.32%; a total capital ratio of 12.17%, 12.46%, and 12.82%; and a leverage ratio of 10.25%, 10.68%, and 10.79%. 

The Company's common equity to asset ratios at March 31, 2016, December 31, 2015, and March 31, 2015 were 12.52%, 12.94%, and 13.36%, respectively, while its tangible common equity to tangible assets ratio was 8.86%, 9.20%, and 9.40%, respectively.  The decrease in capital ratios from prior periods is primarily due to share repurchases.

During the first quarter, the Company declared and paid cash dividends of $0.19 per common share, consistent with the dividend paid in the prior quarter and an increase of $0.04, or 26.7%, compared to the same quarter in the prior year.

On October 29, 2015, the Company's Board of Directors authorized a new share repurchase program to purchase up to $25.0 million worth of the Company's common stock on the open market or in privately negotiated transactions.  This share repurchase program was completed on February 19, 2016.  On February 29, 2016, the Company's Board of Directors authorized another share repurchase program to purchase up to $25.0 million worth of the Company's common stock on the open market or in privately negotiated transactions.  The Company repurchased approximately 1.0 million shares during the quarter ended March 31, 2016 and had approximately $22.4 million available for repurchase under the current program.

* * * * * * *

ABOUT UNION BANKSHARES CORPORATION

Headquartered in Richmond, Virginia, Union Bankshares Corporation (NASDAQ: UBSH) is the holding company for Union Bank & Trust, which has 121 banking offices and 201 ATMs located throughout Virginia. Non-bank affiliates of the holding company include: Union Mortgage Group, Inc., which provides a full line of mortgage products, and Union Insurance Group, LLC, which offers various lines of insurance products.

Additional information on the Company is available at http://investors.bankatunion.com.

Union Bankshares Corporation will hold a conference call on Wednesday, April 20th, at 9:00 a.m. Eastern Time during which management will review earnings and performance trends.  Callers wishing to participate may call toll-free by dialing (877) 668-4908.  The conference ID number is 87041131.

NON-GAAP MEASURES

In reporting the results of the quarter ended March 31, 2016, the Company has provided supplemental performance measures on a tangible basis.  Tangible common equity is used in the calculation of certain capital and per share ratios. The Company believes tangible common equity and the related ratios are meaningful measures of capital adequacy because they provide a meaningful base for period-to-period and company-to-company comparisons, which the Company believes will assist investors in assessing the capital of the Company and its ability to absorb potential losses.

These measures are a supplement to GAAP used to prepare the Company's financial statements and should not be viewed as a substitute for GAAP measures.  In addition, the Company's non-GAAP measures may not be comparable to non-GAAP measures of other companies. 

FORWARD-LOOKING STATEMENTS

Certain statements in this press release may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are statements that include projections, predictions, expectations, or beliefs about future events or results or otherwise are not statements of historical fact.  Such statements are often characterized by the use of qualified words (and their derivatives) such as "expect," "believe," "estimate," "plan," "project," "anticipate," "intend," "will," or words of similar meaning or other statements concerning opinions or judgment of the Company and its management about future events.  Although the Company believes that its expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of the Company will not differ materially from any projected future results, performance, or achievements expressed or implied by such forward-looking statements.  Actual future results and trends may differ materially from historical results or those anticipated depending on a variety of factors, including, but not limited to, the effects of and changes in: general economic and bank industry conditions, the interest rate environment, legislative and regulatory requirements, competitive pressures, new products and delivery systems, inflation, stock and bond markets, accounting standards or interpretations of existing standards, mergers and acquisitions, technology, information security, and consumer spending and saving habits.  More information is available on the Company's website, http://investors.bankatunion.com. The information on the Company's website is not a part of this press release. The Company does not intend or assume any obligation to update or revise any forward-looking statements that may be made from time to time by or on behalf of the Company.

 

UNION BANKSHARES CORPORATION AND SUBSIDIARIES

KEY FINANCIAL RESULTS

(Dollars in thousands, except share data)

(FTE - "Fully Taxable Equivalent")

Three Months Ended

03/31/16

12/31/15

03/31/15

Results of Operations

Interest and dividend income

$

70,749

$

69,317

$

67,600

Interest expense

7,018

6,712

5,631

Net interest income

63,731

62,605

61,969

Provision for credit losses

2,604

2,010

1,750

Net interest income after provision for credit losses

61,127

60,595

60,219

Noninterest income

15,914

17,016

15,054

Noninterest expenses

54,272

54,476

53,840

Income before income taxes

22,769

23,135

21,433

Income tax expense

5,808

5,321

5,732

Net income

$

16,961

$

17,814

$

15,701

Interest earned on earning assets (FTE)

$

73,238

$

71,655

$

69,761

Net interest income (FTE)

66,220

64,943

64,130

Core deposit intangible amortization

1,880

2,010

2,222

Net income - community bank segment

$

16,907

$

17,904

$

15,968

Net income (loss) - mortgage segment

54

(90)

(267)

Key Ratios

Earnings per common share, diluted

$

0.38

$

0.40

$

0.35

Return on average assets (ROA)

0.88%

0.93%

0.86%

Return on average equity (ROE)

6.89%

7.08%

6.48%

Return on average tangible common equity (ROTCE)

10.13%

10.38%

9.67%

Efficiency ratio (FTE)

66.08%

66.47%

67.99%

Efficiency ratio - community bank segment (FTE)

65.27%

65.38%

66.43%

Efficiency ratio - mortgage bank segment (FTE)

93.36%

105.16%

115.86%

Net interest margin (FTE)

3.82%

3.76%

3.95%

Yields on earning assets (FTE)

4.23%

4.15%

4.30%

Cost of interest-bearing liabilities (FTE)

0.52%

0.51%

0.45%

Cost of funds (FTE)

0.41%

0.39%

0.35%

Net interest margin, core (FTE) (1)

3.76%

3.69%

3.84%

Yields on earning assets (FTE), core (1)

4.16%

4.08%

4.26%

Cost of interest-bearing liabilities (FTE), core (1)

0.53%

0.52%

0.54%

Cost of funds (FTE), core (1)

0.40%

0.39%

0.42%

Per Share Data

Earnings per common share, basic

$

0.38

$

0.40

$

0.35

Earnings per common share, diluted

0.38

0.40

0.35

Cash dividends paid per common share

0.19

0.19

0.15

Market value per share

24.63

25.24

22.21

Book value per common share

22.55

22.38

21.98

Tangible book value per common share

15.31

15.25

14.78

Price to earnings ratio, diluted

16.12

15.90

15.65

Price to book value per common share ratio

1.09

1.13

1.01

Price to tangible common share ratio

1.61

1.66

1.50

Weighted average common shares outstanding, basic

44,251,276

44,899,629

45,105,969

Weighted average common shares outstanding, diluted

44,327,229

44,988,577

45,187,516

Common shares outstanding at end of period

43,854,381

44,785,674

45,155,024

 

 

Three Months Ended

03/31/16

12/31/15

03/31/15

Capital Ratios

Common equity Tier 1 capital ratio (2)

10.26%

10.55%

10.86%

Tier 1 capital ratio (2)

11.64%

11.93%

12.32%

Total capital ratio (2)

12.17%

12.46%

12.82%

Leverage ratio (Tier 1 capital to average assets) (2)

10.25%

10.68%

10.79%

Common equity to total assets

12.52%

12.94%

13.36%

Tangible common equity to tangible assets

8.86%

9.20%

9.40%

Financial Condition

Assets

$

7,832,611

$

7,693,291

$

7,388,559

Loans held for investment

5,780,502

5,671,462

5,387,755

Earning Assets

7,045,552

6,900,023

6,602,453

Goodwill

293,522

293,522

293,522

Core deposit intangibles, net

21,430

23,310

29,533

Deposits

5,945,982

5,963,936

5,670,228

Stockholders' equity

980,978

995,367

986,916

Tangible common equity (3)

666,026

678,535

663,861

Loans held for investment, net of deferred fees and costs

Construction and land development

$

777,184

$

749,889

$

658,483

Commercial real estate - owner occupied

849,606

860,490

898,626

Commercial real estate - non-owner occupied

1,296,251

1,270,480

1,180,464

Multifamily real estate

323,270

322,528

298,651

Commercial & Industrial

456,893

438,528

411,641

Residential 1-4 Family

977,454

977,690

971,110

HELOC

517,122

516,726

514,750

Consumer and all other

586,273

538,088

457,292

Total loans held for investment

$

5,784,053

$

5,674,419

$

5,391,017

Less: Deferred fees, net

3,551

2,957

3,262

Total loans held for investment, net of deferred fees

$

5,780,502

$

5,671,462

$

5,387,755

Deposits

NOW accounts

$

1,504,227

$

1,521,906

$

1,328,994

Money market accounts

1,323,192

1,312,612

1,258,564

Savings accounts

589,542

572,800

565,506

Time deposits of $100,000 and over

508,153

514,286

520,720

Other time deposits

657,625

669,395

721,509

Total interest-bearing deposits

$

4,582,739

$

4,590,999

$

4,395,293

Demand deposits

1,363,243

1,372,937

1,274,935

Total deposits

$

5,945,982

$

5,963,936

$

5,670,228

Averages

Assets

$

7,764,830

$

7,624,416

$

7,362,683

Loans held for investment

5,709,998

5,612,366

5,360,676

Loans held for sale

27,304

35,402

38,469

Securities

1,187,150

1,149,817

1,143,632

Earning assets

6,968,988

6,845,071

6,576,415

Deposits

5,899,404

5,905,406

5,639,917

Certificates of deposit

1,171,972

1,196,127

1,269,352

Interest-bearing deposits

4,562,856

4,536,643

4,416,699

Borrowings

816,943

659,567

679,341

Interest-bearing liabilities

5,379,799

5,196,210

5,096,040

Stockholders' equity

989,414

998,590

982,548

Tangible common equity (3)

673,562

680,801

658,429

 

 

Three Months Ended

03/31/16

12/31/15

03/31/15

Asset Quality

Allowance for Loan Losses (ALL)

Beginning balance

$

34,047

$

33,269

$

32,384

Add: Recoveries

828

933

672

Less: Charge-offs

2,980

2,165

3,829

Add: Provision for loan losses

2,504

2,010

1,750

Ending balance

$

34,399

$

34,047

$

30,977

ALL / total outstanding loans

0.60%

0.60%

0.57%

ALL / total outstanding loans, adjusted for acquisition accounting (4)

0.95%

0.98%

1.03%

Net charge-offs / total outstanding loans

0.15%

0.09%

0.24%

Provision / total outstanding loans

0.18%

0.14%

0.13%

Total PCI Loans

$

70,105

$

73,737

$

91,346

Nonperforming Assets

Construction and land development

$

2,156

$

2,113

$

3,104

Commercial real estate - owner occupied

2,816

3,904

4,954

Commercial real estate - non-owner occupied

-

100

2,655

Commercial & Industrial

810

429

2,018

Residential 1-4 Family

5,696

3,563

4,000

HELOC

973

1,348

544

Consumer and all other

641

479

110

Nonaccrual loans

13,092

11,936

17,385

Other real estate owned

14,246

15,299

25,434

Total nonperforming assets (NPAs)

27,338

27,235

42,819

Construction and land development

544

128

678

Commercial real estate - owner occupied

196

103

1,357

Commercial real estate - non-owner occupied

723

723

328

Multifamily real estate

-

272

-

Commercial & Industrial

422

124

454

Residential 1-4 Family

2,247

3,638

3,784

HELOC

1,315

762

685

Consumer and all other

276

79

646

Loans ≥ 90 days and still accruing

5,723

5,829

7,932

Total NPAs and loans ≥ 90 days

$

33,061

$

33,064

$

50,751

NPAs / total outstanding loans

0.47%

0.48%

0.79%

NPAs / total assets

0.35%

0.35%

0.58%

ALL / nonperforming loans

262.75%

285.25%

178.18%

ALL / nonperforming assets

125.83%

125.01%

72.34%

Troubled Debt Restructurings

Performing

$

11,486

$

10,780

$

21,336

Nonperforming

1,470

1,921

2,740

Total troubled debt restructurings

$

12,956

$

12,701

$

24,076

 

 

Three Months Ended

03/31/16

12/31/15

03/31/15

Past Due Detail

Construction and land development

$

2,676

$

3,155

$

1,740

Commercial real estate - owner occupied

1,787

1,714

1,606

Commercial real estate - non-owner occupied

24

771

1,344

Multifamily real estate

155

-

-

Commercial & Industrial

985

1,056

1,389

Residential 1-4 Family

13,711

15,023

16,145

HELOC

1,870

2,589

3,095

Consumer and all other

2,255

3,479

2,270

Loans 30-59 days past due

$

23,463

$

27,787

$

27,589

Construction and land development

$

724

$

380

$

2,397

Commercial real estate - owner occupied

963

118

174

Commercial real estate - non-owner occupied

276

-

-

Multifamily real estate

-

-

656

Commercial & Industrial

284

27

271

Residential 1-4 Family

1,111

6,774

2,168

HELOC

388

1,112

1,119

Consumer and all other

2,122

922

436

Loans 60-89 days past due

$

5,868

$

9,333

$

7,221

Alternative Performance Measures (non-GAAP)

Tangible Common Equity (3)

Ending equity

$

980,978

$

995,367

$

986,916

Less: Ending goodwill

293,522

293,522

293,522

Less: Ending core deposit intangibles

21,430

23,310

29,533

Ending tangible common equity (non-GAAP)

$

666,026

$

678,535

$

663,861

Average equity

$

989,414

$

998,590

$

982,548

Less: Average goodwill

293,522

293,522

293,522

Less: Average core deposit intangibles

22,330

24,267

30,597

Average tangible common equity (non-GAAP)

$

673,562

$

680,801

$

658,429

ALL to loans, adjusted for acquisition accounting (non-GAAP)(4)

Allowance for loan losses

$

34,399

$

34,047

$

30,977

Remaining fair value mark on purchased performing loans

19,994

20,819

23,794

Adjusted allowance for loan losses

54,393

54,866

54,771

Loans, net of deferred fees

5,780,502

5,671,462

5,387,755

Remaining fair value mark on purchased performing loans

19,994

20,819

23,794

Less: Purchased credit impaired loans, net of fair value mark

70,105

73,737

91,346

Adjusted loans, net of deferred fees

$

5,730,391

$

5,618,544

$

5,320,203

ALL / gross loans, adjusted for acquisition accounting

0.95%

0.98%

1.03%

Mortgage Origination Volume

Refinance Volume

$

37,304

$

40,943

$

65,549

Construction Volume

14,894

12,394

19,552

Purchase Volume

46,013

59,702

53,613

Total Mortgage loan originations

$

98,211

$

113,039

$

138,714

% of originations that are refinances

37.98%

36.22%

47.26%

Other Data

End of period full-time employees

1,400

1,422

1,445

Number of full-service branches

124

124

131

Number of full automatic transaction machines (ATMs)

201

201

200

 

(1)  The core metrics, FTE, exclude the impact of acquisition accounting accretion and amortization adjustments in net interest income.

(2) All ratios at March 31, 2016 are estimates and subject to change pending the Company's filing of its FR Y9-C. All other periods are presented as filed.

(3) Tangible common equity is used in the calculation of certain capital and per share ratios.  The Company believes tangible common equity and the related ratios are meaningful measures of capital adequacy because they provide a meaningful base for period-to-period and company-to-company comparisons, which the Company believes will assist investors in assessing the capital of the Company and its ability to absorb potential losses.

(4) The allowance for loan losses ratio, adjusted for acquisition accounting (non-GAAP), includes an adjustment for the fair value mark on purchased performing loans. The purchased performing loans are reported net of the related fair value mark in loans, net of deferred fees, on the Company's Consolidated Balance Sheet; therefore, the fair value mark is added back to the balance to represent the total loan portfolio. The adjusted allowance for loan losses, including the fair value mark, represents the total reserve on the Company's loan portfolio. The PCI loans, net of the respective fair value mark, are removed from the loans, net of deferred fees, as these PCI loans are not covered by the allowance established by the Company unless changes in expected cash flows indicate that one of the PCI loan pools are impaired, at which time an allowance for PCI loans will be established. GAAP requires the acquired allowance for loan losses not be carried over in an acquisition or merger. The Company believes the presentation of the allowance for loan losses ratio, adjusted for acquisition accounting, is useful to investors because the acquired loans were purchased at a market discount with no allowance for loan losses carried over to the Company, and the fair value mark on the purchased performing loans represents the allowance associated with those purchased loans. The Company believes that this measure is a better reflection of the reserves on the Company's loan portfolio.

 

UNION BANKSHARES CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share data)

March 31,

December 31,

March 31,

2016

2015

2015

ASSETS

Cash and cash equivalents:

Cash and due from banks

$

95,462

$

111,323

$

112,793

Interest-bearing deposits in other banks

37,227

29,670

24,257

Federal funds sold

650

1,667

312

Total cash and cash equivalents

133,339

142,660

137,362

Securities available for sale, at fair value

939,409

903,292

1,089,664

Securities held to maturity, at carrying value

204,444

205,374

-

Restricted stock, at cost

58,211

51,828

53,146

Loans held for sale

25,109

36,030

46,048

Loans held for investment, net of deferred fees and costs

5,780,502

5,671,462

5,387,755

Less allowance for loan losses

34,399

34,047

30,977

Net loans held for investment

5,746,103

5,637,415

5,356,778

Premises and equipment, net

125,357

126,028

134,429

Other real estate owned, net of valuation allowance

14,246

15,299

25,434

Core deposit intangibles, net

21,430

23,310

29,533

Goodwill

293,522

293,522

293,522

Bank owned life insurance

175,033

173,687

140,143

Other assets

96,408

84,846

82,500

Total assets

$

7,832,611

$

7,693,291

$

7,388,559

LIABILITIES

Noninterest-bearing demand deposits

$

1,363,243

$

1,372,937

$

1,274,935

Interest-bearing deposits

4,582,739

4,590,999

4,395,293

Total deposits

5,945,982

5,963,936

5,670,228

Securities sold under agreements to repurchase

91,977

84,977

39,434

Other short-term borrowings

466,000

304,000

335,000

Long-term borrowings

291,662

291,198

299,914

Other liabilities

56,012

53,813

57,067

Total liabilities

6,851,633

6,697,924

6,401,643

Commitments and contingencies

STOCKHOLDERS' EQUITY

Common stock, $1.33 par value, shares authorized 100,000,000; issued and outstanding, 43,854,381 shares, 44,785,674 shares, and 45,155,024 shares, respectively.

57,850

59,159

59,721

Additional paid-in capital

610,084

631,822

641,882

Retained earnings

306,685

298,134

270,618

Accumulated other comprehensive income

6,359

6,252

14,695

Total stockholders' equity

980,978

995,367

986,916

Total liabilities and stockholders' equity

$

7,832,611

$

7,693,291

$

7,388,559

 

 

 

UNION BANKSHARES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands, except share data)

Three Months Ended

March 31,

December 31,

March 31,

2016

2015

2015

Interest and dividend income:

Interest and fees on loans

$

62,947

$

61,880

$

60,452

Interest on deposits in other banks

47

30

17

Interest and dividends on securities:

Taxable

4,316

3,985

3,807

Nontaxable

3,439

3,422

3,324

Total interest and dividend income

70,749

69,317

67,600

Interest expense:

Interest on deposits

4,195

4,348

3,321

Interest on federal funds purchased

2

-

1

Interest on short-term borrowings

621

211

249

Interest on long-term borrowings

2,200

2,153

2,060

Total interest expense

7,018

6,712

5,631

Net interest income

63,731

62,605

61,969

Provision for credit losses

2,604

2,010

1,750

Net interest income after provision for credit losses

61,127

60,595

60,219

Noninterest income:

Service charges on deposit accounts

4,734

5,104

4,214

Other service charges and fees

4,156

3,957

3,584

Fiduciary and asset management fees

2,138

2,306

2,219

Mortgage banking income, net

2,146

2,185

2,379

Gains on securities transactions, net

143

813

193

Bank owned life insurance income

1,372

1,163

1,135

Other operating income

1,225

1,488

1,330

Total noninterest income

15,914

17,016

15,054

Noninterest expenses:

Salaries and benefits

28,048

25,287

27,492

Occupancy expenses

4,976

4,832

5,133

Furniture and equipment expenses

2,636

2,856

2,813

Printing, postage, and supplies

1,139

1,154

1,370

Communications expense

1,089

1,153

1,179

Technology and data processing

3,814

3,647

3,255

Professional services

1,989

1,302

1,348

Marketing and advertising expense

1,938

1,375

1,687

FDIC assessment premiums and other insurance

1,362

1,346

1,398

Other taxes

1,618

1,553

1,551

Loan-related expenses

599

513

684

OREO and credit-related expenses

569

4,496

1,186

Amortization of intangible assets

1,880

2,010

2,222

Training and other personnel costs

744

844

721

Other expenses

1,871

2,108

1,801

Total noninterest expenses

54,272

54,476

53,840

Income before income taxes

22,769

23,135

21,433

Income tax expense

5,808

5,321

5,732

Net income

$

16,961

$

17,814

$

15,701

Basic earnings per common share

$

0.38

$

0.40

$

0.35

Diluted earnings per common share

$

0.38

$

0.40

$

0.35

 

 

 

UNION BANKSHARES CORPORATION AND SUBSIDIARIES

SEGMENT FINANCIAL INFORMATION

Community Bank

Mortgage

Eliminations

Consolidated

Three Months Ended March 31, 2016

Net interest income

$

63,425

$

306

$

-

$

63,731

Provision for credit losses

2,500

104

-

2,604

Net interest income after provision for credit losses

60,925

202

-

61,127

Noninterest income

13,608

2,477

(171)

15,914

Noninterest expenses

51,844

2,599

(171)

54,272

Income before income taxes

22,689

80

-

22,769

Income tax expense

5,782

26

-

5,808

Net income

$

16,907

$

54

$

-

$

16,961

Total assets

$

7,825,652

$

55,069

$

(48,110)

$

7,832,611

Three Months Ended December 31, 2015

Net interest income

$

62,271

$

334

$

-

$

62,605

Provision for credit losses

2,000

10

-

2,010

Net interest income after provision for credit losses

60,271

324

-

60,595

Noninterest income

14,987

2,200

(171)

17,016

Noninterest expenses

51,982

2,665

(171)

54,476

Income (loss) before income taxes

23,276

(141)

-

23,135

Income tax expense (benefit)

5,372

(51)

-

5,321

Net income (loss)

$

17,904

$

(90)

$

-

$

17,814

Total assets

$

7,690,132

$

57,900

$

(54,741)

$

7,693,291

Three Months Ended March 31, 2015

Net interest income

$

61,723

$

246

$

-

$

61,969

Provision for credit losses

1,750

-

-

1,750

Net interest income after provision for credit losses

59,973

246

-

60,219

Noninterest income

12,848

2,376

(170)

15,054

Noninterest expenses

50,972

3,038

(170)

53,840

Income (loss) before income taxes

21,849

(416)

-

21,433

Income tax expense (benefit)

5,881

(149)

-

5,732

Net income (loss)

$

15,968

$

(267)

$

-

$

15,701

Total assets

$

7,382,266

$

55,380

$

(49,087)

$

7,388,559

 

 

 

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

For the Quarter Ended

March 31, 2016

December 31, 2015

Average Balance

Interest Income / Expense

Yield / Rate (1)

Average Balance

Interest Income / Expense

Yield / Rate (1)

(Dollars in thousands)

Assets:

Securities:

Taxable

$

743,724

$

4,316

2.33%

$

709,645

$

3,985

2.23%

Tax-exempt

443,426

5,291

4.80%

440,172

5,264

4.74%

Total securities

1,187,150

9,607

3.25%

1,149,817

9,249

3.19%

Loans, net (2) (3)

5,709,998

63,326

4.46%

5,612,366

62,062

4.39%

Loans held for sale

27,304

257

3.79%

35,402

313

3.51%

Federal funds sold

813

1

0.47%

784

1

0.28%

Money market investments

-

-

0.00%

1

-

0.00%

Interest-bearing deposits in other banks

43,723

47

0.44%

46,701

30

0.25%

Total earning assets

6,968,988

$

73,238

4.23%

6,845,071

$

71,655

4.15%

Allowance for loan losses

(35,034)

(33,583)

Total non-earning assets

830,876

812,928

Total assets

$

7,764,830

$

7,624,416

Liabilities and Stockholders' Equity:

Interest-bearing deposits:

Transaction and money market accounts

$

2,809,961

$

1,393

0.20%

$

2,770,386

$

1,382

0.20%

Regular savings

580,923

217

0.15%

570,130

244

0.17%

Time deposits

1,171,972

2,585

0.89%

1,196,127

2,722

0.90%

Total interest-bearing deposits

4,562,856

4,195

0.37%

4,536,643

4,348

0.38%

Other borrowings (4)

816,943

2,823

1.39%

659,567

2,364

1.42%

Total interest-bearing liabilities

5,379,799

$

7,018

0.52%

5,196,210

$

6,712

0.51%

Noninterest-bearing liabilities:

Demand deposits

1,336,548

1,368,763

Other liabilities

59,069

60,853

Total liabilities

6,775,416

6,625,826

Stockholders' equity

989,414

998,590

Total liabilities and stockholders' equity

$

7,764,830

$

7,624,416

Net interest income

$

66,220

$

64,943

Interest rate spread (5)

3.71%

3.64%

Cost of funds

0.41%

0.39%

Net interest margin (6)

3.82%

3.76%

(1) Rates and yields are annualized and calculated from actual, not rounded, amounts in thousands, which appear above.

(2) Nonaccrual loans are included in average loans outstanding.

(3) Interest income on loans includes $1.1 million and $1.3 million for the three months ended March 31, 2016 and December 31, 2015, respectively, in accretion of the fair market value adjustments related to acquisitions.

(4) Interest expense on borrowings includes $62,000 for both the three months ended March 31, 2016 and December 31, 2015 in accretion of the fair market value adjustments related to acquisitions.

(5) Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 35%.

(6) Core net interest margin excludes purchase accounting adjustments and was 3.76% and 3.69% for the three months ended March 31, 2016 and December 31, 2015, respectively.

 

Logo - http://photos.prnewswire.com/prnh/20091027/NE00206LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/union-bankshares-reports-first-quarter-results-300254095.html

SOURCE Union Bankshares Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Stock Buyback, Earnings, Definitive Agreement